SlideShare a Scribd company logo
1 of 23
Download to read offline
JVK	
  Office	
  Asset	
  Management	
  
Furniture	
  Market	
  Overview	
  
Thailand	
  Office	
  Furniture	
  Market	
  	
  
Modernform,	
  	
  
2,000,000,000	
  	
  
Rockworth,	
  	
  
700,000,000	
  	
  
Other,	
  	
  
3,300,000,000	
  	
  
Total	
  6	
  billion	
  baht	
  
Local	
  
+	
  
=	
  45%	
  of	
  total	
  market	
  
Other	
  
Imports	
  
 
	
   	
  	
  	
   	
  	
  	
   	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  	
  by	
  modernform	
  
Facts	
  
•  Banks	
  move	
  volume	
  1	
  –	
  3	
  million*	
  baht/year	
  
(ie: SCB,	
  CTB,	
  TMB,	
  SCBT,	
  HSBC,	
  Tbank,	
  Kbank
–	
  excluding	
  storage) 	
•  Other	
  industry	
  targets	
  ie: Chevron,	
  PTT,	
  SCG,	
  
True	
  +	
  insurance	
  which	
  requires	
  distribu^on	
  
or	
  reloca^on	
  of	
  assets	
  to	
  various	
  branches/
loca^ons,	
  has	
  an	
  es^mated	
  volume	
  of	
  500k-­‐ 1	
  
mb.	
  
*	
  Renova^on	
  project	
  
Facts	
  
•  SCB	
  has	
  300k	
  asset	
  items (fur	
  +	
  non	
  fur.)	
  
•  HQ	
  issue bar-­‐code	
  s^ckers	
  and	
  send	
  to	
  branches	
  
to	
  be	
  put	
  on	
  assets	
  by	
  themselves	
•  Each	
  business	
  unit	
  is	
  responsible	
  for	
  their	
  own	
  
asset	
  transfer	
  during	
  moving	
  &	
  reloca^on	
  
•  There	
  is	
  no	
  central	
  asset	
  control	
  unit	
  
•  Some	
  banks	
  rent	
  warehouse	
  to	
  store surplus	
  
furniture	
  &	
  equipment	
  (some	
  have	
  their	
  own	
  wh,	
  
some	
  just	
  rent	
  or	
  use	
  mover’s	
  wh	
  –	
  no	
  asset	
  
management	
  system	
  (just	
  simple	
  inventory	
  
control)
Facts	
  
•  Local	
  furniture	
  manufacturers	
  or	
  importers/
dealers	
  DO	
  NOT	
  provide	
  storage	
  or	
  inventory	
  
tracking	
  service	
  to	
  their	
  customers	
•  Local	
  moving	
  companies	
  only	
  do	
  the	
  move.	
  Upon	
  
comple^on,	
  customer	
  has	
  to	
  do	
  asset	
  transfer	
  
and	
  apply	
  new	
  bar-­‐code	
  labels	
  by	
  themselves	
  
•  Before	
  the	
  move	
  or	
  new	
  layout	
  design,	
  customers	
  
or	
  designers	
  do	
  not	
  have	
  an	
  accurate	
  furniture	
  
asset	
  list	
  on	
  hand	
  in	
  real-­‐^me
Facts	
  
•  Upon	
  comple^on	
  of	
  the	
  move,	
  surplus	
  
furniture	
  are	
  dumped	
  into	
  WH	
  wai^ng	
  to	
  be	
  
donated,	
  without	
  any	
  sor^ng	
  
•  Asset	
  management can	
  be	
  applied	
  with	
  
customers	
  such	
  as	
  hotels,	
  hospitals,	
  factories,	
  
where	
  JVK	
  provides	
  moving	
  service,	
  in	
  order	
  
to	
  increase	
  yield	
  with	
  addi^onal	
  service	
  
Next	
  Steps	
  
•  Test-­‐run	
  period:	
  service	
  all	
  companies	
  under	
  
JVK	
  Group	
  star^ng	
  Q4/2015	
  
•  Launch	
  by	
  corporate	
  sales	
  team	
  in	
  Q1/2016	
– furniture	
  manufacturer,	
  designer,	
  and end-­‐user 	
  
– Banks:	
  Ci^bank,	
  Standard	
  Chartered,	
  SCB,	
  
Krungsri,	
  Kbank	
  
– Others:	
  Chevron,	
  DTAC,	
  True,	
  HP,	
  SCG	
  
Scope	
  of	
  Service	
  
Phase	
  1	
  
•  Warehousing/Warehouse	
  management	
  
•  Online digitized asset inventory	
  
•  Onsite and offsite asset inventory management	
 	
  
Phase	
  2	
  
•  Office furniture installation & reconfiguration	
  
•  Office furniture maintenance, repair & warranty
management	
  
•  Asset	
  disposal	
  &	
  recycling	
  
JVK$Office$Asset$Management
Box$move$rate 400$$$$$$$$$$$$$$$$$$$$$$$$$ 30% 50% 20%
BKK$branches 30% Furniture$move$rate 1,000$$$$$$$$$$$$$$$$$$$$$$ Normal,case Best,case Worst,case
Churn$rate 30% Storage$rate 350$$$$$$$$$$$$$$$$$$$$$$$$$ Sto.$+$Asset$Mgt. 5,102,924$$$$$$$$$$$$$$ 8,504,874$$$$$$$$$$$$$$ 3,401,949$$$$$$$$$$$$$$
Box$move 60% Asset$mgt.$rate 15 Box$+$Fur.$Move 6,246,319$$$$$$$$$$$$$$ 10,410,531$$$$$$$$$$$$ 4,164,212$$$$$$$$$$$$$$
Furniture$&$construction$move 40% Asset/staff$(total) 10 Total 11,349,243,,,,,,,,,,, 18,915,404,,,,,,,,,,, 7,566,162,,,,,,,,,,,,,,
Workstations/employee 115% Asset/staff$(move) 5$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
Surplus$furniture 10% Staff/branch 25
Banking,&,Insurance Employees All,branches BKK,branches Churn,vol. Box,move Fur.,move Fur.,storage Asset,mgt. Asset,churned Grand,total
Krungsri 21,893$$$$$$$$$$$$$$$$$$$ 622$$$$$$$$$$$$$$$$$$$$$$$$$ 192$$$$$$$$$$$$$$$$$$$$$$$$$ 1,677 402,542 670,904 170,157 729,243 125,794 2,098,641
SCB 26,020$$$$$$$$$$$$$$$$$$$ 1,201$$$$$$$$$$$$$$$$$$$$$$ 356$$$$$$$$$$$$$$$$$$$$$$$$$ 3,110 746,381 1,243,968 315,499 1,352,139 233,244 3,891,230
Kbank 21,621$$$$$$$$$$$$$$$$$$$ 1,132$$$$$$$$$$$$$$$$$$$$$$ 327$$$$$$$$$$$$$$$$$$$$$$$$$ 2,857 685,580 1,142,633 289,798 1,241,993 214,244 3,574,248
Krungthai T$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,205$$$$$$$$$$$$$$$$$$$$$$ 289$$$$$$$$$$$$$$$$$$$$$$$$$ 2,525 605,910 1,009,850 256,121 1,097,663 189,347 3,158,892
Bangkok T$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,125$$$$$$$$$$$$$$$$$$$$$$ 303$$$$$$$$$$$$$$$$$$$$$$$$$ 2,647 635,262 1,058,770 268,529 1,150,837 198,519 3,311,918
Thanachart T$$$$$$$$$$$$$$$$$$$$$$$$$$ 618$$$$$$$$$$$$$$$$$$$$$$$$$ 240$$$$$$$$$$$$$$$$$$$$$$$$$ 2,097 503,178 838,630 212,696 911,554 157,243 2,623,301
TMB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 462$$$$$$$$$$$$$$$$$$$$$$$$$ 169$$$$$$$$$$$$$$$$$$$$$$$$$ 1,476 354,321 590,535 149,773 641,886 110,725 1,847,241
UOB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 156$$$$$$$$$$$$$$$$$$$$$$$$$ 86$$$$$$$$$$$$$$$$$$$$$$$$$$$ 751 180,305 300,509 76,216 326,640 56,345 940,016
CIMB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 146$$$$$$$$$$$$$$$$$$$$$$$$$ 68$$$$$$$$$$$$$$$$$$$$$$$$$$$ 594 142,567 237,612 60,264 258,274 44,552 743,269
Citibank 2,500$$$$$$$$$$$$$$$$$$$$$$ 3$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 3$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 863 207,000 345,000 87,500 375,000 64,688 1,079,188
Tisco T$$$$$$$$$$$$$$$$$$$$$$$$$$ 56$$$$$$$$$$$$$$$$$$$$$$$$$$$ 23$$$$$$$$$$$$$$$$$$$$$$$$$$$ 201 48,221 80,369 20,383 87,357 15,069 251,400
Standard$chartered 3,000$$$$$$$$$$$$$$$$$$$$$$ 20$$$$$$$$$$$$$$$$$$$$$$$$$$$ 16$$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,035 248,400 414,000 105,000 450,000 77,625 1,295,025
Kiatnakin T$$$$$$$$$$$$$$$$$$$$$$$$$$ 63$$$$$$$$$$$$$$$$$$$$$$$$$$$ 25$$$$$$$$$$$$$$$$$$$$$$$$$$$ 218 52,414 87,357 22,156 94,954 16,379 273,261
ICBC T$$$$$$$$$$$$$$$$$$$$$$$$$$ 20$$$$$$$$$$$$$$$$$$$$$$$$$$$ 9$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 79 18,869 31,449 7,976 34,183 5,897 98,374
LH T$$$$$$$$$$$$$$$$$$$$$$$$$$ 122$$$$$$$$$$$$$$$$$$$$$$$$$ 45$$$$$$$$$$$$$$$$$$$$$$$$$$$ 393 94,346 157,243 39,880 170,916 29,483 491,869
ไทยประกันชีวิต 3,000$$$$$$$$$$$$$$$$$$$$$$ 316$$$$$$$$$$$$$$$$$$$$$$$$$ 95$$$$$$$$$$$$$$$$$$$$$$$$$$$ 828 198,755 331,259 84,015 360,064 62,111 1,036,204
ไทยสมุทรประกันชีวิต 171$$$$$$$$$$$$$$$$$$$$$$$$$ 51$$$$$$$$$$$$$$$$$$$$$$$$$$$ 448 107,554 179,257 45,464 194,845 33,611 560,731
เมืองไทยประกันชีวิต 161$$$$$$$$$$$$$$$$$$$$$$$$$ 14$$$$$$$$$$$$$$$$$$$$$$$$$$$ 122 29,352 48,920 12,407 53,174 9,173 153,026
วิริยะประกันภัย 137$$$$$$$$$$$$$$$$$$$$$$$$$ 38$$$$$$$$$$$$$$$$$$$$$$$$$$$ 332 79,670 132,783 33,677 144,329 24,897 415,356
กรุงเทพประกันภัย 1,000$$$$$$$$$$$$$$$$$$$$$$ T$$$$$$$$$$$$$$$$$$$$$$$$$$ 21$$$$$$$$$$$$$$$$$$$$$$$$$$$ 183 44,028 73,380 18,611 79,761 13,759 229,539
Total 79,034,,,,,,,,,,,,,,,,,,, 7,736,,,,,,,,,,,,,,,,,,,,, 2,370,,,,,,,,,,,,,,,,,,,,, 22,436,,,,,,,,,,,,,,,,,,, 5,384,657 8,974,428 2,276,123 9,754,813 1,682,705,,,,,,,,,,,,,, 28,072,726
Energy,&,Telecom Employees All,branches BKK,branches Churn,vol. Box,move Fur.,move Fur.,storage Asset,mgt. Asset,churn Grand,total
SCG 51,100$$$$$$$$$$$$$$$$$$$ 30% 15,330 5,289 1,269,324 2,115,540 536,550 793,328 396,664 5,111,405
Chevron 7,000$$$$$$$$$$$$$$$$$$$$$$ 30% 2,100 725 173,880 289,800 73,500 108,675 54,338 700,193
PTT 4,227$$$$$$$$$$$$$$$$$$$$$$ 30% 1,268 437 104,999 174,998 44,384 65,624 32,812 422,816
TRUE 14,641$$$$$$$$$$$$$$$$$$$ 30% 4,392 1,515 363,682 606,137 153,731 227,302 113,651 1,464,503
AIS 10,586$$$$$$$$$$$$$$$$$$$ 30% 3,176 1,096 262,956 438,260 111,153 164,348 82,174 1,058,891
DTAC 10,000$$$$$$$$$$$$$$$$$$$ 30% 3,000 1,035 248,400 414,000 105,000 155,250 77,625 1,000,275
Total 97,554,,,,,,,,,,,,,,,,,,, n/a n/a 10,097,,,,,,,,,,,,,,,,,,, 2,423,241 4,038,736 1,024,317 1,514,526 757,263 9,758,083
Grand,total 176,588,,,,,,,,,,,,,,,,, n/a n/a 32,533,,,,,,,,,,,,,,,,,,, 7,807,898 13,013,164 3,300,440 11,269,339 2,439,968 37,830,809
Assumptions
Baht
Scenario
Projec^on	
  

More Related Content

Viewers also liked (6)

Contabilidad por Ricardo Estevez
Contabilidad por Ricardo EstevezContabilidad por Ricardo Estevez
Contabilidad por Ricardo Estevez
 
WordPress - FLISoL 2015
WordPress - FLISoL 2015WordPress - FLISoL 2015
WordPress - FLISoL 2015
 
mohit singh - Copy
mohit singh - Copymohit singh - Copy
mohit singh - Copy
 
160210111010
160210111010160210111010
160210111010
 
PACC MPR 2014 KM
PACC MPR 2014 KMPACC MPR 2014 KM
PACC MPR 2014 KM
 
higiene
higienehigiene
higiene
 

Similar to JVK Office Asset Management EN

Symposium 2016 : CONF. 401 Jonathan Shriqui EVM: Go Beyond the Numbers
Symposium 2016 : CONF. 401  Jonathan Shriqui EVM: Go Beyond the NumbersSymposium 2016 : CONF. 401  Jonathan Shriqui EVM: Go Beyond the Numbers
Symposium 2016 : CONF. 401 Jonathan Shriqui EVM: Go Beyond the Numbers
PMI-Montréal
 
Chapter27 cash and_liquidity_management
Chapter27 cash and_liquidity_managementChapter27 cash and_liquidity_management
Chapter27 cash and_liquidity_management
Alok Tiwari
 
working capital mgmt
working capital mgmtworking capital mgmt
working capital mgmt
Dr Ajay Kumar
 
Logistics WCM Presentation Final - Converted (2)
Logistics WCM Presentation Final - Converted (2)Logistics WCM Presentation Final - Converted (2)
Logistics WCM Presentation Final - Converted (2)
Ashley Smith
 
Digitalization & Challenges1
Digitalization & Challenges1Digitalization & Challenges1
Digitalization & Challenges1
Suvadip Sarkar
 
Working capital management
Working capital managementWorking capital management
Working capital management
Shwetanshu Gupta
 
Value stream mapping - A Simple Primer
Value stream mapping - A Simple PrimerValue stream mapping - A Simple Primer
Value stream mapping - A Simple Primer
Venkat Srinivasan
 
Improving On Time Delivery
Improving On Time DeliveryImproving On Time Delivery
Improving On Time Delivery
Thomas Cantin
 
MD ABDUR RAB_1
MD ABDUR RAB_1MD ABDUR RAB_1
MD ABDUR RAB_1
abdur_rab
 

Similar to JVK Office Asset Management EN (20)

Symposium 2016 : CONF. 401 Jonathan Shriqui EVM: Go Beyond the Numbers
Symposium 2016 : CONF. 401  Jonathan Shriqui EVM: Go Beyond the NumbersSymposium 2016 : CONF. 401  Jonathan Shriqui EVM: Go Beyond the Numbers
Symposium 2016 : CONF. 401 Jonathan Shriqui EVM: Go Beyond the Numbers
 
Aw assignment Dr. shweta jain cash & flexible budgeting
Aw assignment Dr.  shweta jain cash & flexible budgetingAw assignment Dr.  shweta jain cash & flexible budgeting
Aw assignment Dr. shweta jain cash & flexible budgeting
 
Chapter27 cash and_liquidity_management
Chapter27 cash and_liquidity_managementChapter27 cash and_liquidity_management
Chapter27 cash and_liquidity_management
 
PRINCIPAL OF WORKING CAPITAL MANAGEMENT (1).ppt
PRINCIPAL OF WORKING CAPITAL MANAGEMENT (1).pptPRINCIPAL OF WORKING CAPITAL MANAGEMENT (1).ppt
PRINCIPAL OF WORKING CAPITAL MANAGEMENT (1).ppt
 
15. working capital
15. working capital15. working capital
15. working capital
 
Service Design and the joy of prototyping operating models
Service Design and the joy of prototyping operating modelsService Design and the joy of prototyping operating models
Service Design and the joy of prototyping operating models
 
working capital mgmt
working capital mgmtworking capital mgmt
working capital mgmt
 
Logistics WCM Presentation Final - Converted (2)
Logistics WCM Presentation Final - Converted (2)Logistics WCM Presentation Final - Converted (2)
Logistics WCM Presentation Final - Converted (2)
 
Stash. A new frontier on Cash Management
Stash. A new frontier on Cash ManagementStash. A new frontier on Cash Management
Stash. A new frontier on Cash Management
 
Supply chain management strategy
Supply chain management strategySupply chain management strategy
Supply chain management strategy
 
Introduction to Financial modeling
Introduction  to Financial modelingIntroduction  to Financial modeling
Introduction to Financial modeling
 
Digitalization & Challenges1
Digitalization & Challenges1Digitalization & Challenges1
Digitalization & Challenges1
 
Working capital management
Working capital managementWorking capital management
Working capital management
 
Value stream mapping - A Simple Primer
Value stream mapping - A Simple PrimerValue stream mapping - A Simple Primer
Value stream mapping - A Simple Primer
 
UWAC2016
UWAC2016UWAC2016
UWAC2016
 
Overcoming the Top 7 Intercompany Accounting Challenges in SAP ERP Financials
Overcoming the Top 7 Intercompany Accounting Challenges in SAP ERP FinancialsOvercoming the Top 7 Intercompany Accounting Challenges in SAP ERP Financials
Overcoming the Top 7 Intercompany Accounting Challenges in SAP ERP Financials
 
Improving On Time Delivery
Improving On Time DeliveryImproving On Time Delivery
Improving On Time Delivery
 
OKIE811 - State of the Company 2017
OKIE811 - State of the Company 2017OKIE811 - State of the Company 2017
OKIE811 - State of the Company 2017
 
Working Capital Management.pptx
Working Capital Management.pptxWorking Capital Management.pptx
Working Capital Management.pptx
 
MD ABDUR RAB_1
MD ABDUR RAB_1MD ABDUR RAB_1
MD ABDUR RAB_1
 

JVK Office Asset Management EN

  • 1. JVK  Office  Asset  Management   Furniture  Market  Overview  
  • 2. Thailand  Office  Furniture  Market     Modernform,     2,000,000,000     Rockworth,     700,000,000     Other,     3,300,000,000     Total  6  billion  baht  
  • 3. Local   +   =  45%  of  total  market   Other  
  • 5.                                                                        by  modernform  
  • 6. Facts   •  Banks  move  volume  1  –  3  million*  baht/year   (ie: SCB,  CTB,  TMB,  SCBT,  HSBC,  Tbank,  Kbank –  excluding  storage) •  Other  industry  targets  ie: Chevron,  PTT,  SCG,   True  +  insurance  which  requires  distribu^on   or  reloca^on  of  assets  to  various  branches/ loca^ons,  has  an  es^mated  volume  of  500k-­‐ 1   mb.   *  Renova^on  project  
  • 7. Facts   •  SCB  has  300k  asset  items (fur  +  non  fur.)   •  HQ  issue bar-­‐code  s^ckers  and  send  to  branches   to  be  put  on  assets  by  themselves •  Each  business  unit  is  responsible  for  their  own   asset  transfer  during  moving  &  reloca^on   •  There  is  no  central  asset  control  unit   •  Some  banks  rent  warehouse  to  store surplus   furniture  &  equipment  (some  have  their  own  wh,   some  just  rent  or  use  mover’s  wh  –  no  asset   management  system  (just  simple  inventory   control)
  • 8. Facts   •  Local  furniture  manufacturers  or  importers/ dealers  DO  NOT  provide  storage  or  inventory   tracking  service  to  their  customers •  Local  moving  companies  only  do  the  move.  Upon   comple^on,  customer  has  to  do  asset  transfer   and  apply  new  bar-­‐code  labels  by  themselves   •  Before  the  move  or  new  layout  design,  customers   or  designers  do  not  have  an  accurate  furniture   asset  list  on  hand  in  real-­‐^me
  • 9. Facts   •  Upon  comple^on  of  the  move,  surplus   furniture  are  dumped  into  WH  wai^ng  to  be   donated,  without  any  sor^ng   •  Asset  management can  be  applied  with   customers  such  as  hotels,  hospitals,  factories,   where  JVK  provides  moving  service,  in  order   to  increase  yield  with  addi^onal  service  
  • 10.
  • 11.
  • 12.
  • 13.
  • 14.
  • 15.
  • 16.
  • 17.
  • 18.
  • 19.
  • 20.
  • 21. Next  Steps   •  Test-­‐run  period:  service  all  companies  under   JVK  Group  star^ng  Q4/2015   •  Launch  by  corporate  sales  team  in  Q1/2016 – furniture  manufacturer,  designer,  and end-­‐user   – Banks:  Ci^bank,  Standard  Chartered,  SCB,   Krungsri,  Kbank   – Others:  Chevron,  DTAC,  True,  HP,  SCG  
  • 22. Scope  of  Service   Phase  1   •  Warehousing/Warehouse  management   •  Online digitized asset inventory   •  Onsite and offsite asset inventory management     Phase  2   •  Office furniture installation & reconfiguration   •  Office furniture maintenance, repair & warranty management   •  Asset  disposal  &  recycling  
  • 23. JVK$Office$Asset$Management Box$move$rate 400$$$$$$$$$$$$$$$$$$$$$$$$$ 30% 50% 20% BKK$branches 30% Furniture$move$rate 1,000$$$$$$$$$$$$$$$$$$$$$$ Normal,case Best,case Worst,case Churn$rate 30% Storage$rate 350$$$$$$$$$$$$$$$$$$$$$$$$$ Sto.$+$Asset$Mgt. 5,102,924$$$$$$$$$$$$$$ 8,504,874$$$$$$$$$$$$$$ 3,401,949$$$$$$$$$$$$$$ Box$move 60% Asset$mgt.$rate 15 Box$+$Fur.$Move 6,246,319$$$$$$$$$$$$$$ 10,410,531$$$$$$$$$$$$ 4,164,212$$$$$$$$$$$$$$ Furniture$&$construction$move 40% Asset/staff$(total) 10 Total 11,349,243,,,,,,,,,,, 18,915,404,,,,,,,,,,, 7,566,162,,,,,,,,,,,,,, Workstations/employee 115% Asset/staff$(move) 5$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ Surplus$furniture 10% Staff/branch 25 Banking,&,Insurance Employees All,branches BKK,branches Churn,vol. Box,move Fur.,move Fur.,storage Asset,mgt. Asset,churned Grand,total Krungsri 21,893$$$$$$$$$$$$$$$$$$$ 622$$$$$$$$$$$$$$$$$$$$$$$$$ 192$$$$$$$$$$$$$$$$$$$$$$$$$ 1,677 402,542 670,904 170,157 729,243 125,794 2,098,641 SCB 26,020$$$$$$$$$$$$$$$$$$$ 1,201$$$$$$$$$$$$$$$$$$$$$$ 356$$$$$$$$$$$$$$$$$$$$$$$$$ 3,110 746,381 1,243,968 315,499 1,352,139 233,244 3,891,230 Kbank 21,621$$$$$$$$$$$$$$$$$$$ 1,132$$$$$$$$$$$$$$$$$$$$$$ 327$$$$$$$$$$$$$$$$$$$$$$$$$ 2,857 685,580 1,142,633 289,798 1,241,993 214,244 3,574,248 Krungthai T$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,205$$$$$$$$$$$$$$$$$$$$$$ 289$$$$$$$$$$$$$$$$$$$$$$$$$ 2,525 605,910 1,009,850 256,121 1,097,663 189,347 3,158,892 Bangkok T$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,125$$$$$$$$$$$$$$$$$$$$$$ 303$$$$$$$$$$$$$$$$$$$$$$$$$ 2,647 635,262 1,058,770 268,529 1,150,837 198,519 3,311,918 Thanachart T$$$$$$$$$$$$$$$$$$$$$$$$$$ 618$$$$$$$$$$$$$$$$$$$$$$$$$ 240$$$$$$$$$$$$$$$$$$$$$$$$$ 2,097 503,178 838,630 212,696 911,554 157,243 2,623,301 TMB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 462$$$$$$$$$$$$$$$$$$$$$$$$$ 169$$$$$$$$$$$$$$$$$$$$$$$$$ 1,476 354,321 590,535 149,773 641,886 110,725 1,847,241 UOB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 156$$$$$$$$$$$$$$$$$$$$$$$$$ 86$$$$$$$$$$$$$$$$$$$$$$$$$$$ 751 180,305 300,509 76,216 326,640 56,345 940,016 CIMB T$$$$$$$$$$$$$$$$$$$$$$$$$$ 146$$$$$$$$$$$$$$$$$$$$$$$$$ 68$$$$$$$$$$$$$$$$$$$$$$$$$$$ 594 142,567 237,612 60,264 258,274 44,552 743,269 Citibank 2,500$$$$$$$$$$$$$$$$$$$$$$ 3$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 3$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 863 207,000 345,000 87,500 375,000 64,688 1,079,188 Tisco T$$$$$$$$$$$$$$$$$$$$$$$$$$ 56$$$$$$$$$$$$$$$$$$$$$$$$$$$ 23$$$$$$$$$$$$$$$$$$$$$$$$$$$ 201 48,221 80,369 20,383 87,357 15,069 251,400 Standard$chartered 3,000$$$$$$$$$$$$$$$$$$$$$$ 20$$$$$$$$$$$$$$$$$$$$$$$$$$$ 16$$$$$$$$$$$$$$$$$$$$$$$$$$$ 1,035 248,400 414,000 105,000 450,000 77,625 1,295,025 Kiatnakin T$$$$$$$$$$$$$$$$$$$$$$$$$$ 63$$$$$$$$$$$$$$$$$$$$$$$$$$$ 25$$$$$$$$$$$$$$$$$$$$$$$$$$$ 218 52,414 87,357 22,156 94,954 16,379 273,261 ICBC T$$$$$$$$$$$$$$$$$$$$$$$$$$ 20$$$$$$$$$$$$$$$$$$$$$$$$$$$ 9$$$$$$$$$$$$$$$$$$$$$$$$$$$$$ 79 18,869 31,449 7,976 34,183 5,897 98,374 LH T$$$$$$$$$$$$$$$$$$$$$$$$$$ 122$$$$$$$$$$$$$$$$$$$$$$$$$ 45$$$$$$$$$$$$$$$$$$$$$$$$$$$ 393 94,346 157,243 39,880 170,916 29,483 491,869 ไทยประกันชีวิต 3,000$$$$$$$$$$$$$$$$$$$$$$ 316$$$$$$$$$$$$$$$$$$$$$$$$$ 95$$$$$$$$$$$$$$$$$$$$$$$$$$$ 828 198,755 331,259 84,015 360,064 62,111 1,036,204 ไทยสมุทรประกันชีวิต 171$$$$$$$$$$$$$$$$$$$$$$$$$ 51$$$$$$$$$$$$$$$$$$$$$$$$$$$ 448 107,554 179,257 45,464 194,845 33,611 560,731 เมืองไทยประกันชีวิต 161$$$$$$$$$$$$$$$$$$$$$$$$$ 14$$$$$$$$$$$$$$$$$$$$$$$$$$$ 122 29,352 48,920 12,407 53,174 9,173 153,026 วิริยะประกันภัย 137$$$$$$$$$$$$$$$$$$$$$$$$$ 38$$$$$$$$$$$$$$$$$$$$$$$$$$$ 332 79,670 132,783 33,677 144,329 24,897 415,356 กรุงเทพประกันภัย 1,000$$$$$$$$$$$$$$$$$$$$$$ T$$$$$$$$$$$$$$$$$$$$$$$$$$ 21$$$$$$$$$$$$$$$$$$$$$$$$$$$ 183 44,028 73,380 18,611 79,761 13,759 229,539 Total 79,034,,,,,,,,,,,,,,,,,,, 7,736,,,,,,,,,,,,,,,,,,,,, 2,370,,,,,,,,,,,,,,,,,,,,, 22,436,,,,,,,,,,,,,,,,,,, 5,384,657 8,974,428 2,276,123 9,754,813 1,682,705,,,,,,,,,,,,,, 28,072,726 Energy,&,Telecom Employees All,branches BKK,branches Churn,vol. Box,move Fur.,move Fur.,storage Asset,mgt. Asset,churn Grand,total SCG 51,100$$$$$$$$$$$$$$$$$$$ 30% 15,330 5,289 1,269,324 2,115,540 536,550 793,328 396,664 5,111,405 Chevron 7,000$$$$$$$$$$$$$$$$$$$$$$ 30% 2,100 725 173,880 289,800 73,500 108,675 54,338 700,193 PTT 4,227$$$$$$$$$$$$$$$$$$$$$$ 30% 1,268 437 104,999 174,998 44,384 65,624 32,812 422,816 TRUE 14,641$$$$$$$$$$$$$$$$$$$ 30% 4,392 1,515 363,682 606,137 153,731 227,302 113,651 1,464,503 AIS 10,586$$$$$$$$$$$$$$$$$$$ 30% 3,176 1,096 262,956 438,260 111,153 164,348 82,174 1,058,891 DTAC 10,000$$$$$$$$$$$$$$$$$$$ 30% 3,000 1,035 248,400 414,000 105,000 155,250 77,625 1,000,275 Total 97,554,,,,,,,,,,,,,,,,,,, n/a n/a 10,097,,,,,,,,,,,,,,,,,,, 2,423,241 4,038,736 1,024,317 1,514,526 757,263 9,758,083 Grand,total 176,588,,,,,,,,,,,,,,,,, n/a n/a 32,533,,,,,,,,,,,,,,,,,,, 7,807,898 13,013,164 3,300,440 11,269,339 2,439,968 37,830,809 Assumptions Baht Scenario Projec^on